Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.37% first-year return on $194k initial cash invested.
-22.37%
Cash On Cash
0.67%
Cap Rate
0.12
DSCR
$2,370
Rent
-$3,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,370 income − $5,987 expenses = $3,617 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,370
Total Expenses
$5,987
Mortgage P&I
168%
$3,993
Property Taxes
23%
$550
Home Insurance
13%
$306
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592